[LEESK] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -11.42%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 96,299 95,415 90,916 99,006 101,651 98,327 101,024 -3.12%
PBT 8,309 9,957 7,166 8,704 9,730 9,917 11,377 -18.82%
Tax -1,797 -1,844 -1,393 -1,504 -1,602 -1,333 -1,429 16.42%
NP 6,512 8,113 5,773 7,200 8,128 8,584 9,948 -24.51%
-
NP to SH 6,562 8,167 5,793 7,200 8,128 8,584 9,948 -24.12%
-
Tax Rate 21.63% 18.52% 19.44% 17.28% 16.46% 13.44% 12.56% -
Total Cost 89,787 87,302 85,143 91,806 93,523 89,743 91,076 -0.94%
-
Net Worth 58,231 56,614 53,379 51,761 57,094 53,832 52,200 7.52%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,043 4,078 4,078 4,078 4,078 4,078 4,078 -0.57%
Div Payout % 61.63% 49.94% 70.40% 56.64% 50.17% 47.51% 41.00% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 58,231 56,614 53,379 51,761 57,094 53,832 52,200 7.52%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.76% 8.50% 6.35% 7.27% 8.00% 8.73% 9.85% -
ROE 11.27% 14.43% 10.85% 13.91% 14.24% 15.95% 19.06% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.53 58.99 56.21 61.21 62.31 60.28 61.93 -2.58%
EPS 4.06 5.05 3.58 4.45 4.98 5.26 6.10 -23.67%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.36 0.35 0.33 0.32 0.35 0.33 0.32 8.13%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 38.48 38.13 36.33 39.56 40.62 39.29 40.37 -3.13%
EPS 2.62 3.26 2.31 2.88 3.25 3.43 3.98 -24.23%
DPS 1.62 1.63 1.63 1.63 1.63 1.63 1.63 -0.40%
NAPS 0.2327 0.2262 0.2133 0.2068 0.2282 0.2151 0.2086 7.52%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.89 0.50 0.535 0.495 0.61 0.60 0.835 -
P/RPS 1.49 0.85 0.95 0.81 0.98 1.00 1.35 6.76%
P/EPS 21.94 9.90 14.94 11.12 12.24 11.40 13.69 36.75%
EY 4.56 10.10 6.69 8.99 8.17 8.77 7.30 -26.82%
DY 2.81 5.00 4.67 5.05 4.10 4.17 2.99 -4.03%
P/NAPS 2.47 1.43 1.62 1.55 1.74 1.82 2.61 -3.59%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 23/11/20 24/08/20 12/06/20 24/02/20 25/11/19 26/08/19 -
Price 1.11 0.645 0.49 0.545 0.57 0.60 0.70 -
P/RPS 1.86 1.09 0.87 0.89 0.91 1.00 1.13 39.19%
P/EPS 27.36 12.77 13.68 12.24 11.44 11.40 11.48 77.95%
EY 3.65 7.83 7.31 8.17 8.74 8.77 8.71 -43.85%
DY 2.25 3.88 5.10 4.59 4.39 4.17 3.57 -26.38%
P/NAPS 3.08 1.84 1.48 1.70 1.63 1.82 2.19 25.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment